[ASAS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ASAS] ASAS DUNIA BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.84%
YoY- -42.17%
Quarter Report
Latest QR
Upcoming QR
ASAS's Result
ASAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 119,360 145,852 119,228 75,380 15,928 40,180 48,992 15.98%
PBT 28,268 48,528 34,704 19,600 -2,500 10,212 13,260 13.43%
Tax -7,240 -12,168 -8,680 -4,924 -112 -2,520 -3,856 11.06%
NP 21,028 36,360 26,024 14,676 -2,612 7,692 9,404 14.33%
-
NP to SH 21,028 36,360 26,024 14,676 -2,612 7,692 9,404 14.33%
-
Tax Rate 25.61% 25.07% 25.01% 25.12% - 24.68% 29.08% -
Total Cost 98,332 109,492 93,204 60,704 18,540 32,488 39,588 16.35%
-
Net Worth 409,512 393,390 373,951 353,523 339,944 335,097 336,403 3.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 409,512 393,390 373,951 353,523 339,944 335,097 336,403 3.32%
NOSH 190,471 190,966 190,791 191,093 192,058 190,396 191,138 -0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 17.62% 24.93% 21.83% 19.47% -16.40% 19.14% 19.19% -
ROE 5.13% 9.24% 6.96% 4.15% -0.77% 2.30% 2.80% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.67 76.38 62.49 39.45 8.29 21.10 25.63 16.05%
EPS 11.04 19.04 13.64 7.68 -1.36 4.04 4.92 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.06 1.96 1.85 1.77 1.76 1.76 3.38%
Adjusted Per Share Value based on latest NOSH - 190,471
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.58 76.46 62.51 39.52 8.35 21.06 25.68 15.98%
EPS 11.02 19.06 13.64 7.69 -1.37 4.03 4.93 14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1469 2.0624 1.9605 1.8534 1.7822 1.7568 1.7636 3.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.43 1.08 0.92 0.79 0.58 0.90 0.76 -
P/RPS 2.28 1.41 1.47 2.00 6.99 4.26 2.97 -4.30%
P/EPS 12.95 5.67 6.74 10.29 -42.65 22.28 15.45 -2.89%
EY 7.72 17.63 14.83 9.72 -2.34 4.49 6.47 2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.47 0.43 0.33 0.51 0.43 7.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 22/05/12 20/05/11 17/05/10 21/05/09 27/05/08 15/05/07 -
Price 1.70 1.22 0.95 0.77 0.57 0.84 1.10 -
P/RPS 2.71 1.60 1.52 1.95 6.87 3.98 4.29 -7.36%
P/EPS 15.40 6.41 6.96 10.03 -41.91 20.79 22.36 -6.02%
EY 6.49 15.61 14.36 9.97 -2.39 4.81 4.47 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.48 0.42 0.32 0.48 0.63 3.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment